Flat
N21
2 beds
2 baths
Green Lanes, London N21
Initial Investment
£340,774First YearProfit From Rental Income
£-98,126
↘ -29%After 5 Years
Change In Property Value
£150,383
↗ 28%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £19,535 | £19,585 | £19,626 | £19,668 | £19,711 | £98,126 |
| Profit Before Tax | £-19,535 | £-19,585 | £-19,626 | £-19,668 | £-19,711 | £-98,126 |
| Profit After Tax | £-19,535 | £-19,585 | £-19,626 | £-19,668 | £-19,711 | £-98,126 |
| Change In Property Value | £16,350 | £28,068 | £35,365 | £37,487 | £33,113 | £150,383 |
| Net Return | £-3,185 | £8,482 | £15,739 | £17,819 | £13,403 | £52,257 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -1% | 2% | 5% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change